

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,298.2 | 3,575.7 | 3,966.6 | 4,138.5 | 4,121.8 | 4,063.9 | |
COGS | 3,368.8 | 3,402.1 | 3,461.9 | 3,632 | 3,607.4 | 3,579.3 | |
Gross Profit | (70.61) | 173.7 | 504.7 | 506.5 | 514.4 | 484.5 | |
Operating Expenses & Income | |||||||
Operating Income | (618.8) | 86.7 | 58.53 | (233.8) | (58.25) | (156.6) | |
Total Operating Expenses | 548.1 | 86.97 | 446.2 | 740.3 | 4,180.1 | 2,877.1 | |
R&D Expenses | 307.3 | 349.3 | 197.7 | 226.9 | 224.8 | 241.4 | |
Selling General & Admin Expenses | 324.1 | 375.7 | 332.7 | 305.8 | 83.29 | 23.57 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.21) | (81.92) | (83.08) | (69.88) | (60.21) | (56.91) | |
Interest Income | 19.33 | 19.68 | 27.75 | 25.94 | 19.2 | 12.45 | |
Income Tax Expense | (62.66) | 56.59 | 16.67 | (38.19) | - | (6.854126) | |
Net Income | |||||||
Net Income | (562.4) | 44.36 | 48.57 | (193.7) | (397.9) | (440.1) | |
Supplemental | |||||||
EBIT | (837.3) | (719.4) | (81.43) | (199.2) | - | - | |
EBITDA | (679.4) | (564.3) | 82.29 | (50.36) | - | - | |